« Back to all home prices

Mortgage Payment Schedule for a $341,000 Home

The mortgage payment schedule, also commonly referred to as an amortization table or schedule, is dependent on three factors - down payment, interest rate and term length. Modify them below if needed before viewing the payment schedule. The default values are based on a down payment of 20% and the current 30-year fixed mortgage rate average from Freddie Mac as of August 17, 2017. Check LendingTree to see current rates from multiple lenders.

Mortgage Parameters


Less than 20% ($68,200) may require pre-mortgage insurance


3.89% is current rate for 30-year fixed
3.16% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,285 360 $189,853 $462,653

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $341,000
Down Payment $68,200$272,800
Year 1 - 1 ($1,285)$884$401$272,399
2 ($1,285)$883$402$271,997
3 ($1,285)$882$403$271,594
4 ($1,285)$880$405$271,189
5 ($1,285)$879$406$270,783
6 ($1,285)$878$407$270,375
7 ($1,285)$876$409$269,967
8 ($1,285)$875$410$269,557
9 ($1,285)$874$411$269,145
10 ($1,285)$872$413$268,733
11 ($1,285)$871$414$268,319
12 ($1,285)$870$415$267,903
Year 2 - 13 ($1,285)$868$417$267,487
14 ($1,285)$867$418$267,069
15 ($1,285)$866$419$266,649
16 ($1,285)$864$421$266,229
17 ($1,285)$863$422$265,806
18 ($1,285)$862$423$265,383
19 ($1,285)$860$425$264,958
20 ($1,285)$859$426$264,532
21 ($1,285)$858$428$264,104
22 ($1,285)$856$429$263,675
23 ($1,285)$855$430$263,245
24 ($1,285)$853$432$262,813
Year 3 - 25 ($1,285)$852$433$262,380
26 ($1,285)$851$435$261,945
27 ($1,285)$849$436$261,509
28 ($1,285)$848$437$261,072
29 ($1,285)$846$439$260,633
30 ($1,285)$845$440$260,193
31 ($1,285)$843$442$259,751
32 ($1,285)$842$443$259,308
33 ($1,285)$841$445$258,863
34 ($1,285)$839$446$258,417
35 ($1,285)$838$447$257,970
36 ($1,285)$836$449$257,521
Year 4 - 37 ($1,285)$835$450$257,071
38 ($1,285)$833$452$256,619
39 ($1,285)$832$453$256,166
40 ($1,285)$830$455$255,711
41 ($1,285)$829$456$255,255
42 ($1,285)$827$458$254,797
43 ($1,285)$826$459$254,338
44 ($1,285)$824$461$253,877
45 ($1,285)$823$462$253,415
46 ($1,285)$821$464$252,951
47 ($1,285)$820$465$252,486
48 ($1,285)$818$467$252,019
Year 5 - 49 ($1,285)$817$468$251,551
50 ($1,285)$815$470$251,081
51 ($1,285)$814$471$250,610
52 ($1,285)$812$473$250,137
53 ($1,285)$811$474$249,663
54 ($1,285)$809$476$249,187
55 ($1,285)$808$477$248,710
56 ($1,285)$806$479$248,231
57 ($1,285)$805$480$247,751
58 ($1,285)$803$482$247,269
59 ($1,285)$802$484$246,785
60 ($1,285)$800$485$246,300
Year 6 - 61 ($1,285)$798$487$245,813
62 ($1,285)$797$488$245,325
63 ($1,285)$795$490$244,835
64 ($1,285)$794$491$244,343
65 ($1,285)$792$493$243,850
66 ($1,285)$790$495$243,356
67 ($1,285)$789$496$242,859
68 ($1,285)$787$498$242,362
69 ($1,285)$786$499$241,862
70 ($1,285)$784$501$241,361
71 ($1,285)$782$503$240,858
72 ($1,285)$781$504$240,354
Year 7 - 73 ($1,285)$779$506$239,848
74 ($1,285)$778$508$239,340
75 ($1,285)$776$509$238,831
76 ($1,285)$774$511$238,320
77 ($1,285)$773$513$237,807
78 ($1,285)$771$514$237,293
79 ($1,285)$769$516$236,777
80 ($1,285)$768$518$236,260
81 ($1,285)$766$519$235,740
82 ($1,285)$764$521$235,219
83 ($1,285)$763$523$234,697
84 ($1,285)$761$524$234,172
Year 8 - 85 ($1,285)$759$526$233,646
86 ($1,285)$757$528$233,119
87 ($1,285)$756$529$232,589
88 ($1,285)$754$531$232,058
89 ($1,285)$752$533$231,525
90 ($1,285)$751$535$230,990
91 ($1,285)$749$536$230,454
92 ($1,285)$747$538$229,916
93 ($1,285)$745$540$229,376
94 ($1,285)$744$542$228,835
95 ($1,285)$742$543$228,291
96 ($1,285)$740$545$227,746
Year 9 - 97 ($1,285)$738$547$227,199
98 ($1,285)$737$549$226,651
99 ($1,285)$735$550$226,100
100 ($1,285)$733$552$225,548
101 ($1,285)$731$554$224,994
102 ($1,285)$729$556$224,438
103 ($1,285)$728$558$223,881
104 ($1,285)$726$559$223,321
105 ($1,285)$724$561$222,760
106 ($1,285)$722$563$222,197
107 ($1,285)$720$565$221,632
108 ($1,285)$718$567$221,065
Year 10 - 109 ($1,285)$717$569$220,497
110 ($1,285)$715$570$219,927
111 ($1,285)$713$572$219,354
112 ($1,285)$711$574$218,780
113 ($1,285)$709$576$218,204
114 ($1,285)$707$578$217,626
115 ($1,285)$705$580$217,047
116 ($1,285)$704$582$216,465
117 ($1,285)$702$583$215,882
118 ($1,285)$700$585$215,296
119 ($1,285)$698$587$214,709
120 ($1,285)$696$589$214,120
Year 11 - 121 ($1,285)$694$591$213,529
122 ($1,285)$692$593$212,936
123 ($1,285)$690$595$212,341
124 ($1,285)$688$597$211,744
125 ($1,285)$686$599$211,146
126 ($1,285)$684$601$210,545
127 ($1,285)$683$603$209,942
128 ($1,285)$681$605$209,338
129 ($1,285)$679$607$208,731
130 ($1,285)$677$609$208,123
131 ($1,285)$675$610$207,512
132 ($1,285)$673$612$206,900
Year 12 - 133 ($1,285)$671$614$206,285
134 ($1,285)$669$616$205,669
135 ($1,285)$667$618$205,050
136 ($1,285)$665$620$204,430
137 ($1,285)$663$622$203,808
138 ($1,285)$661$624$203,183
139 ($1,285)$659$626$202,557
140 ($1,285)$657$629$201,928
141 ($1,285)$655$631$201,297
142 ($1,285)$653$633$200,665
143 ($1,285)$650$635$200,030
144 ($1,285)$648$637$199,394
Year 13 - 145 ($1,285)$646$639$198,755
146 ($1,285)$644$641$198,114
147 ($1,285)$642$643$197,471
148 ($1,285)$640$645$196,826
149 ($1,285)$638$647$196,179
150 ($1,285)$636$649$195,530
151 ($1,285)$634$651$194,878
152 ($1,285)$632$653$194,225
153 ($1,285)$630$656$193,569
154 ($1,285)$627$658$192,912
155 ($1,285)$625$660$192,252
156 ($1,285)$623$662$191,590
Year 14 - 157 ($1,285)$621$664$190,926
158 ($1,285)$619$666$190,260
159 ($1,285)$617$668$189,591
160 ($1,285)$615$671$188,921
161 ($1,285)$612$673$188,248
162 ($1,285)$610$675$187,573
163 ($1,285)$608$677$186,896
164 ($1,285)$606$679$186,217
165 ($1,285)$604$681$185,535
166 ($1,285)$601$684$184,851
167 ($1,285)$599$686$184,166
168 ($1,285)$597$688$183,477
Year 15 - 169 ($1,285)$595$690$182,787
170 ($1,285)$593$693$182,094
171 ($1,285)$590$695$181,400
172 ($1,285)$588$697$180,702
173 ($1,285)$586$699$180,003
174 ($1,285)$584$702$179,301
175 ($1,285)$581$704$178,598
176 ($1,285)$579$706$177,891
177 ($1,285)$577$708$177,183
178 ($1,285)$574$711$176,472
179 ($1,285)$572$713$175,759
180 ($1,285)$570$715$175,044
Year 16 - 181 ($1,285)$567$718$174,326
182 ($1,285)$565$720$173,606
183 ($1,285)$563$722$172,883
184 ($1,285)$560$725$172,159
185 ($1,285)$558$727$171,432
186 ($1,285)$556$729$170,702
187 ($1,285)$553$732$169,970
188 ($1,285)$551$734$169,236
189 ($1,285)$549$737$168,500
190 ($1,285)$546$739$167,761
191 ($1,285)$544$741$167,020
192 ($1,285)$541$744$166,276
Year 17 - 193 ($1,285)$539$746$165,530
194 ($1,285)$537$749$164,781
195 ($1,285)$534$751$164,030
196 ($1,285)$532$753$163,277
197 ($1,285)$529$756$162,521
198 ($1,285)$527$758$161,763
199 ($1,285)$524$761$161,002
200 ($1,285)$522$763$160,239
201 ($1,285)$519$766$159,473
202 ($1,285)$517$768$158,705
203 ($1,285)$514$771$157,934
204 ($1,285)$512$773$157,161
Year 18 - 205 ($1,285)$509$776$156,385
206 ($1,285)$507$778$155,607
207 ($1,285)$504$781$154,826
208 ($1,285)$502$783$154,043
209 ($1,285)$499$786$153,257
210 ($1,285)$497$788$152,469
211 ($1,285)$494$791$151,678
212 ($1,285)$492$793$150,884
213 ($1,285)$489$796$150,088
214 ($1,285)$487$799$149,290
215 ($1,285)$484$801$148,489
216 ($1,285)$481$804$147,685
Year 19 - 217 ($1,285)$479$806$146,878
218 ($1,285)$476$809$146,069
219 ($1,285)$474$812$145,258
220 ($1,285)$471$814$144,443
221 ($1,285)$468$817$143,627
222 ($1,285)$466$820$142,807
223 ($1,285)$463$822$141,985
224 ($1,285)$460$825$141,160
225 ($1,285)$458$828$140,332
226 ($1,285)$455$830$139,502
227 ($1,285)$452$833$138,669
228 ($1,285)$450$836$137,834
Year 20 - 229 ($1,285)$447$838$136,995
230 ($1,285)$444$841$136,154
231 ($1,285)$441$844$135,310
232 ($1,285)$439$847$134,464
233 ($1,285)$436$849$133,615
234 ($1,285)$433$852$132,763
235 ($1,285)$430$855$131,908
236 ($1,285)$428$858$131,050
237 ($1,285)$425$860$130,190
238 ($1,285)$422$863$129,327
239 ($1,285)$419$866$128,461
240 ($1,285)$416$869$127,592
Year 21 - 241 ($1,285)$414$872$126,721
242 ($1,285)$411$874$125,846
243 ($1,285)$408$877$124,969
244 ($1,285)$405$880$124,089
245 ($1,285)$402$883$123,206
246 ($1,285)$399$886$122,320
247 ($1,285)$397$889$121,432
248 ($1,285)$394$892$120,540
249 ($1,285)$391$894$119,646
250 ($1,285)$388$897$118,749
251 ($1,285)$385$900$117,848
252 ($1,285)$382$903$116,945
Year 22 - 253 ($1,285)$379$906$116,039
254 ($1,285)$376$909$115,130
255 ($1,285)$373$912$114,218
256 ($1,285)$370$915$113,303
257 ($1,285)$367$918$112,385
258 ($1,285)$364$921$111,465
259 ($1,285)$361$924$110,541
260 ($1,285)$358$927$109,614
261 ($1,285)$355$930$108,684
262 ($1,285)$352$933$107,751
263 ($1,285)$349$936$106,816
264 ($1,285)$346$939$105,877
Year 23 - 265 ($1,285)$343$942$104,935
266 ($1,285)$340$945$103,990
267 ($1,285)$337$948$103,042
268 ($1,285)$334$951$102,091
269 ($1,285)$331$954$101,136
270 ($1,285)$328$957$100,179
271 ($1,285)$325$960$99,219
272 ($1,285)$322$964$98,255
273 ($1,285)$319$967$97,288
274 ($1,285)$315$970$96,319
275 ($1,285)$312$973$95,346
276 ($1,285)$309$976$94,370
Year 24 - 277 ($1,285)$306$979$93,390
278 ($1,285)$303$982$92,408
279 ($1,285)$300$986$91,422
280 ($1,285)$296$989$90,434
281 ($1,285)$293$992$89,442
282 ($1,285)$290$995$88,446
283 ($1,285)$287$998$87,448
284 ($1,285)$283$1,002$86,446
285 ($1,285)$280$1,005$85,441
286 ($1,285)$277$1,008$84,433
287 ($1,285)$274$1,011$83,422
288 ($1,285)$270$1,015$82,407
Year 25 - 289 ($1,285)$267$1,018$81,389
290 ($1,285)$264$1,021$80,368
291 ($1,285)$261$1,025$79,343
292 ($1,285)$257$1,028$78,315
293 ($1,285)$254$1,031$77,284
294 ($1,285)$251$1,035$76,249
295 ($1,285)$247$1,038$75,211
296 ($1,285)$244$1,041$74,170
297 ($1,285)$240$1,045$73,125
298 ($1,285)$237$1,048$72,077
299 ($1,285)$234$1,051$71,026
300 ($1,285)$230$1,055$69,971
Year 26 - 301 ($1,285)$227$1,058$68,912
302 ($1,285)$223$1,062$67,851
303 ($1,285)$220$1,065$66,786
304 ($1,285)$216$1,069$65,717
305 ($1,285)$213$1,072$64,645
306 ($1,285)$210$1,076$63,569
307 ($1,285)$206$1,079$62,490
308 ($1,285)$203$1,083$61,408
309 ($1,285)$199$1,086$60,321
310 ($1,285)$196$1,090$59,232
311 ($1,285)$192$1,093$58,139
312 ($1,285)$188$1,097$57,042
Year 27 - 313 ($1,285)$185$1,100$55,942
314 ($1,285)$181$1,104$54,838
315 ($1,285)$178$1,107$53,731
316 ($1,285)$174$1,111$52,620
317 ($1,285)$171$1,115$51,505
318 ($1,285)$167$1,118$50,387
319 ($1,285)$163$1,122$49,265
320 ($1,285)$160$1,125$48,140
321 ($1,285)$156$1,129$47,010
322 ($1,285)$152$1,133$45,878
323 ($1,285)$149$1,136$44,741
324 ($1,285)$145$1,140$43,601
Year 28 - 325 ($1,285)$141$1,144$42,457
326 ($1,285)$138$1,148$41,310
327 ($1,285)$134$1,151$40,159
328 ($1,285)$130$1,155$39,004
329 ($1,285)$126$1,159$37,845
330 ($1,285)$123$1,162$36,682
331 ($1,285)$119$1,166$35,516
332 ($1,285)$115$1,170$34,346
333 ($1,285)$111$1,174$33,172
334 ($1,285)$108$1,178$31,995
335 ($1,285)$104$1,181$30,813
336 ($1,285)$100$1,185$29,628
Year 29 - 337 ($1,285)$96$1,189$28,439
338 ($1,285)$92$1,193$27,246
339 ($1,285)$88$1,197$26,049
340 ($1,285)$84$1,201$24,849
341 ($1,285)$81$1,205$23,644
342 ($1,285)$77$1,209$22,435
343 ($1,285)$73$1,212$21,223
344 ($1,285)$69$1,216$20,007
345 ($1,285)$65$1,220$18,786
346 ($1,285)$61$1,224$17,562
347 ($1,285)$57$1,228$16,334
348 ($1,285)$53$1,232$15,102
Year 30 - 349 ($1,285)$49$1,236$13,865
350 ($1,285)$45$1,240$12,625
351 ($1,285)$41$1,244$11,381
352 ($1,285)$37$1,248$10,133
353 ($1,285)$33$1,252$8,881
354 ($1,285)$29$1,256$7,624
355 ($1,285)$25$1,260$6,364
356 ($1,285)$21$1,265$5,099
357 ($1,285)$17$1,269$3,831
358 ($1,285)$12$1,273$2,558
359 ($1,285)$8$1,277$1,281
360 ($1,285)$4$1,281$0
TOTALS$189,853$272,800$462,653

Disclaimer

This information is provided "as-is" and should only be used for general informational purposes. All costs were rounded to the nearest dollar to make the page more legible. There may be additional costs associated with the mortgage, including taxes, fees, insurance, homeowner association membership, etc. that could affect the monthly payment amount. Although the cost calculations are believed to be reliable, its accuracy is not warranted in any way.